EX-99.1 2 ex99_1.htm UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS AND NOTES FOR THE SECOND QUARTER ENDING JUNE 30, 2009 ex99_1.htm

Exhibit 99.1
 
 
 
 
 
 
 
graphic
 
 
UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
 
AND NOTES FOR THE
 
 SECOND QUARTER ENDING JUNE 30, 2009
 

 
 
 

 

 

PAN AMERICAN SILVER CORP.
 
Consolidated Balance Sheets
 
(Unaudited In thousands of US dollars)
 
   
   
June 30,
   
December 31,
 
   
2009
   
2008
 
             
Assets
           
Current
           
Cash
  $ 37,267     $ 26,789  
Short-term investments (Note 6)
    75,120       3,350  
Accounts receivable
    51,382       37,587  
Income taxes receivable
    17,668       13,480  
Inventories (Note 7)
    83,623       72,650  
Unrealized gain on commodity and foreign currency contracts
    5,194       10,829  
Future income taxes
    5,111       5,602  
Prepaid expenses and other current assets
    3,464       4,076  
Total Current Assets
    278,829       174,363  
                 
Mineral property, plant and equipment, net (Note 8)
    683,832       697,061  
Other assets (Note 9)
    11,144       1,959  
Total Assets
  $ 973,805     $ 873,383  
                 
Liabilities
               
Current
               
Accounts payable and other current liabilities (Note 10)
  $ 57,852     $ 58,287  
Income taxes payable
    884       6,727  
Unrealized loss on commodity and foreign currency contracts
    3,993       14,267  
Total Current Liabilities
    62,729       79,281  
                 
Provision for asset retirement and reclamation
    58,830       57,323  
Future income taxes
    44,978       45,392  
Total Liabilities
    166,537       181,996  
                 
Non-controlling interests
    6,369       5,746  
                 
Shareholders’ equity
               
Share capital (authorized 200,000,000 common shares of no par value)
    754,536       655,517  
Contributed surplus
    4,662       4,122  
Accumulated other comprehensive loss
    (1,351 )     (232 )
Retained earnings
    43,052       26,234  
Total Shareholders’ Equity
    800,899       685,641  
Total Liabilities, Non-controlling interests and Shareholders’ Equity
  $ 973,805     $ 873,383  
                 

See accompanying notes to the consolidated financial statement.
 
 

 

PAN AMERICAN SILVER CORP.
 
Consolidated Statements of Operations
 
(Unaudited in thousands of US dollars, except for share and per share amounts)
 
   
   
Three months ended
   
Six months ended
 
   
June 30,
   
June 30,
 
   
2009
   
2008
   
2009
   
2008
 
Sales
  $ 111,392     $ 104,079     $ 181,798     $ 212,829  
Cost of sales
    66,046       52,101       111,163       102,612  
Depreciation and amortization
    21,856       12,719       36,671       22,583  
Mine operating earnings
    23,490       39,259       33,964       87,634  
                                 
General and administrative
    2,498       3,751       4,765       5,347  
Exploration and project development
    2,161       1,008       2,802       1,722  
Accretion of asset retirement obligation
    754       671       1,447       1,343  
Operating earnings
    18,077       33,829       24,950       79,222  
Interest and financing expenses
    (1,121 )     (155 )     (1,547 )     (618 )
Doubtful accounts provision (Note 5)
    (4,375 )     -       (4,375 )     -  
Investment and other (expense) income
    (1,069 )     1,214       (342 )     1,477  
Foreign exchange loss
    (1,152 )     (29 )     (318 )     (2,202 )
Net gains (losses) on commodity and foreign currency contracts
    2,442       (1,077 )     2,725       477  
Net gain (loss) on sale of assets
    37       (2 )     53       1,098  
Income before non-controlling interests and taxes
    12,839       33,780       21,830       79,454  
Non-controlling interests
    63       28       32       (992 )
Income tax provision
    (2,694 )     (12,451 )     (5,044 )     (26,948 )
Net income for the period
  $ 10,208     $ 21,357     $ 16,818     $ 51,514  
                                 
Earnings per share:
                               
                                 
Basic income per share (Note 12)
  $ 0.12     $ 0.26     $ 0.20     $ 0.65  
Diluted income per share
  $ 0.12     $ 0.26     $ 0.20     $ 0.63  
                                 
Weighted average number of shares outstanding
                               
  (in thousands)
                               
  Basic
    87,230       80,786       85,694       79,680  
  Diluted
    87,369       81,020       85,986       81,288  
                                 
 
 
Consolidated Statements of Comprehensive Income
(Unaudited – in thousands of US dollars)

   
Three months ended
   
Six months ended
 
   
June 30,
   
June 30,
 
   
2009
   
2008
   
2009
   
2008
 
Comprehensive income
                       
Net income for the period
  $ 10,208     $ 21,357     $ 16,818     $ 51,514  
Unrealized (loss) gain on available for sale securities (net of tax)
    (2,329 )     13,254       (1,080 )     11,907  
Reclassification adjustment for gains included in net income (net of tax)
    (35 )     (594 )     (39 )     (594 )
Comprehensive income
  $ 7,844     $ 34,017     $ 15,699     $ 62,827  
                                 

See accompanying notes to the consolidated financial statements.

 

 

PAN AMERICAN SILVER CORP.
 
Consolidated Statements of Cash Flows
 
(Unaudited - in thousands of US dollars)
 
   
   
Three months ended
   
Six months ended
 
   
June 30,
   
June 30,
 
   
2009
   
2008
   
2009
   
2008
 
Operating activities
                       
Net income
  $ 10,208     $ 21,357     $ 16,818     $ 51,514  
Reclamation expenditures
    -       (90 )     -       (128 )
Items not involving cash:
                               
 Depreciation and amortization
    21,856       12,719       36,671       22,583  
 Asset retirement and reclamation accretion
    754       671       1,447       1,343  
 Net (gain) loss on sale of assets
    (37 )     2       (53 )     (1,098 )
 Future income taxes
    48       1,144       (2,022 )     6,125  
 Non-controlling interests
    (63 )     (28 )     (32 )     992  
 Unrealized losses on foreign exchange
    2,370       3,915       2,150       3,915  
 Unrealized losses (gains) on commodity and foreign
   currency contracts
    (2,950 )     5,086       (4,638 )     4,467  
 Stock-based compensation
    352       914       1,195       1,389  
Changes in non-cash operating working capital (Note 13)
    (504 )     5,103       (24,877 )     (20,844 )
Cash generated by operating activities
    32,034       50,793       26,659       70,258  
                                 
Investing activities
                               
  Mining property, plant and equipment expenditures (net
    (19,654 )     (61,805 )     (38,306 )     (105,318 )
    of accruals)
                               
  Proceeds from (purchase of) sale of short-term investments
    298       36,953       (73,332 )     14,662  
  Proceeds from sale of assets
    57       -       95       9,450  
  Purchase of other assets
    (3,360 )     (7,258 )     (5,015 )     (12,146 )
Cash used in investing activities
    (22,659 )     (32,110 )     (116,558 )     (93,352 )
                                 
Financing activities
                               
  Proceeds from issuance of common shares (Note 11)
    45       152       103,909       50,841  
  Share issue costs
    (39 )     -       (5,592 )     -  
  Dividends paid by subsidiaries to non controlling interests
    -       (1,241 )     -       (2,626 )
  Contributions from non controlling interest
    1,238       -       1,626       -  
  (Repayments of) proceeds from advances on metal shipments and third party loans
    (2,583 )     403       434       1,060  
Cash (used in) generated by financing activities
    (1,339 )     (686 )     100,377       49,275  
                                 
Increase in cash during the period
    8,036       17,997       10,478       26,181  
Cash beginning of period
    29,231       60,099       26,789       51,915  
Cash end of period
  $ 37,267     $ 78,096     $ 37,267     $ 78,096  
                                 
                                 
Supplemental Disclosures (Note 14)
                               
Interest paid
  $ -     $ -     $ -     $ -  
                                 
Taxes paid
  $ 4,036     $ 7,487     $ 12,257     $ 16,326  

See accompanying notes to the consolidated financial statements.
 
 

 
 
PAN AMERICAN SILVER CORP.
Consolidated Statements of Shareholders’ Equity
for the six months ended June 30, 2009 and 2008
(Unaudited - in thousands of US dollars, except for amounts of shares)
 


   
Common Shares
                         
   
Shares
   
Amount
   
Contributed Surplus
   
Accumulated
Other
Comprehensive
Loss
   
Retained Earnings
   
Total
 
                                     
Balance, December 31, 2008
    80,786,107     $ 655,517     $ 4,122     $ (232 )   $ 26,234     $ 685,641  
Issued on the exercise of stock options
    32,000       515       (139 )     -       -       376  
Issued on public offering (Note 11)
    6,371,000       97,937       -       -       -       97,937  
Issued as compensation
    44,626       624       -       -       -       624  
Shares cancelled
    (8,060 )     (57 )     -       -       -       (57 )
Stock-based compensation on options granted
    -       -       679       -       -       679  
Other comprehensive loss
    -       -       -       (1,119 )     -       (1,119 )
Net income
    -       -       -       -       16,818       16,818  
Balance, June 30, 2009
    87,225,673     $ 754,536     $ 4,662     $ (1,351 )   $ 43,052     $ 800,899  


   
Common Shares
                         
   
Shares
   
Amount
   
Contributed Surplus
   
Accumulated
Other
Comprehensive
(Loss) Income
   
Retained Earnings
   
Total
 
                                     
Balance, December 31, 2007
    76,662,651     $ 592,402     $ 14,233     $ (8,650 )   $ 1,632     $ 599,617  
Issued on the exercise of stock options
    129,371       3,310       (650 )     -       -       2,660  
Issued on the exercise of share    purchase warrants
    3,969,016       58,928       (10,744 )     -       -       48,184  
Issued as compensation
    25,069       877       -       -       -       877  
Stock-based compensation on options granted
    -       -       649       -       -       649  
Other comprehensive income
    -       -       -       11,313       -       11,313  
Net income
    -       -       -       -       51,514       51,514  
Balance, June 30, 2008
    80,786,107     $ 655,517     $ 3,488     $ 2,663     $ 53,146     $ 714,814  
 
See accompanying notes to the consolidated financial statements.
 
 

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts) 

 
1.
Nature of Operations
 
Pan American Silver Corp. and its subsidiary companies (collectively, the “Company”, or “Pan American”) are engaged in silver mining and related activities, including exploration, extraction, processing, refining, and reclamation.  The Company’s primary product (silver) is produced in Peru, Mexico, Bolivia, and Argentina.  The Company has exploration activities throughout South America and Mexico.
 
2.
Summary of Significant Accounting Policies
 
a)
Basis of Presentation
 
The accompanying unaudited consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles for interim financial information and follow the same accounting policies and methods as our most recent annual financial statements, except for the change as discussed in Note 3. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in Canada for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three-month period ended June 30, 2009 are not necessarily indicative of the results that may be expected for the year ending December 31, 2009.
 
For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report for the year ended December 31, 2008.
 
b)
Principles of Consolidation:
 
The consolidated financial statements include the wholly-owned and partially-owned subsidiaries of the Company, the most significant of which are presented in the following table:
 
Subsidiary
Location
 
Ownership
interest
 
Status
Operations and
Development Projects
Owned
             
Pan American Silver S.A. Mina Quiruvilca
Peru
    99.9 %
Consolidated
Huaron Mine/Quiruvilca Mine
Compañía Minera Argentum S.A.
Peru
    92.2 %
Consolidated
Morococha Mine
Minera Corner Bay S.A. de C.V.
Mexico
    100 %
Consolidated
Alamo Dorado Mine
Plata Panamericana S.A. de C.V.
Mexico
    100 %
Consolidated
La Colorada Mine
Compañía Minera Triton Argentina S.A.
Argentina
    100 %
Consolidated
Manantial Espejo Mine
Pan American Silver (Bolivia) S.A.
Bolivia
    95 %
Consolidated
San Vicente Mine

Inter-company balances and transactions have been eliminated on consolidation.
 
3.
Changes in Accounting Policy
 
On January 1, 2009, the Company adopted one new Section of the Canadian Institute of Chartered Accountants’ (“CICA”) Handbook and continues to evaluate the adoption of three other new Handbook Sections: Section 3064, “Goodwill and Intangible Assets” was adopted; Section 1582, “Business Combinations”, Section 1601, “Consolidated  Financial Statements”, and Section 1602, “Non-controlling Interests” continue to be evaluated.  In addition, two new Emerging Issues Committee (“EIC”) Abstracts, EIC 173, Credit Risk and the Fair Value of Financial Assets and Financial Liabilities and EIC 174, Mining Exploration Costs, were adopted in the first quarter.
 
 
5

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

Goodwill and Intangible Assets: The CICA issued a new accounting standard, Section 3064, “Goodwill and Intangible Assets”, which clarifies that costs can be deferred only when they relate to an item that meets the definition of an asset and, as a result, start-up costs must be expensed as incurred, to be applied retrospectively. The Company adopted this standard beginning January 1, 2009 and a retrospective review of the impact was deemed immaterial and thus the Company’s consolidated financial position or results of operations of prior periods were not restated.
 
Credit risk and the fair value of financial assets and financial liabilities: In January, 2009, the EIC of the Canadian Accounting Standards Board (“AcSB”) issued EIC Abstract 173, Credit Risk and the Fair Value of Financial Assets and Financial Liabilities, which establishes that an entity’s own credit risk and the credit risk of the counterparty should be taken into account in determining the fair value of financial assets and financial liabilities, including derivative instruments. This EIC should be applied retrospectively without restatement of prior years to all financial assets and financial liabilities measured at fair value in interim and annual financial statements for periods ending on or after January 20, 2009. This EIC, which was effective for the Company on January 1, 2009, had no impact on the Company’s financial position or results of operations because the aforementioned credit risks had been incorporated into the Company’s valuation methodology before the EIC was issued.
 
Mining Exploration Costs: In March, 2009, the EIC also issued EIC Abstract 174, Mining Exploration Costs, which provides additional guidance for treatment of exploration costs and timing of impairment tests on those exploration costs that have been capitalized. This EIC should be applied to financial statements issued after March 24, 2009 on a prospective basis without restatement of prior years’ financial statements. This EIC had no impact on the Company’s financial position or results of operations because the aforementioned guidelines are in line with the Company’s accounting policy for mineral exploration costs as well as asset impairment testing.
 
Business Combinations: In January 2009, the CICA issued Section 1582, “Business Combinations”, Section 1601, “Consolidated Financial Statements”, and Section 1602, “Non-controlling Interests”. These new standards are harmonized with International Financial Reporting Standards (IFRS). Section 1582 specifies a number of changes, including: an expanded definition of a business, a requirement to measure all business acquisitions at fair value, a requirement to measure non-controlling interests at fair value, and a requirement to recognize acquisition-related costs as expenses. Section 1601 establishes the standards for preparing consolidated financial statements. Section 1602 specifies that non-controlling interests be treated as a separate component of equity, not as a liability or other item outside of equity. The new standards will become effective in 2011 but early adoption is permitted.  The Company is evaluating the attributes of early adoption of these standards and their potential effects.
 
4.
Management of Capital
 
The Company’s objective when managing its capital is to maintain its ability to continue as a going concern while at the same time maximizing growth of its business and provide returns to its shareholders.  The Company’s capital structure consists of shareholders’ equity, comprising issued share capital plus contributed surplus plus retained earnings less accumulated other comprehensive loss.
 
The Company is not subject to externally imposed capital requirements and the Company’s overall strategy with respect to capital risk management remains unchanged from the year ended December 31, 2008.
 
 
6

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)
 
5.
Financial Instruments
 
Overview:
 
The Company has exposure to risks of varying degrees of significance which could affect its ability to achieve its strategic objectives for growth and shareholder returns.  The principal financial risks to which the Company is exposed are metal price risk, credit risk, foreign exchange rate risk, and liquidity risk.  The Company’s Management and the Board of Directors have overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.
 
Metal price risk:
 
Metal price risk is the risk that changes in metal prices will affect the Company’s income or the value of its related financial instruments.
 
The Company derives its revenue from the sale of silver, zinc, lead, copper, and gold. The Company’s sales are directly dependent on metal prices that have shown extreme volatility and are beyond the Company’s control.
 
Consistent with the Company’s mission to provide equity investors with exposure to changes in silver prices, the Company policy is to not hedge the price of silver.
 
The Company mitigates the Company’s price risk associated with its non-silver base metal production by committing some of its forecasted base metal production from time to time under forward sales and option contracts.  The Board of Directors continually assesses the Company’s strategy towards its base metal exposure, depending on market conditions.
 
Credit risk:
 
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meets its contractual obligations, and arises principally from the Company’s trade receivables.  The carrying value of financial assets represents the maximum credit exposure.
 
The Company has long-term concentrate contracts to sell the zinc, lead, and copper concentrates produced by the Quiruvilca, Huaron, Morococha, San Vicente, and La Colorada mines.  Concentrate contracts are common business practice in the mining industry.  At June 30, 2009 the Company had receivable balances associated with buyers of our concentrates of $32.8 million (December 31, 2008 - $11.8 million).  The majority of our concentrate is sold to four well known concentrate buyers.
 
The largest buyer of the Company’s copper concentrate production and pyrite stockpile material in Peru, Doe Run Peru (“DRP”), which owns and operates the La Oroya smelter, began experiencing severe financial distress during the first quarter of 2009 when it was not able to draw on its credit facilities, rendering it unable to finance the working capital associated with its business.  To date, DRP has not resolved its financing needs, causing the complete closure of the La Oroya smelter in June 2009. The Company’s Peruvian operations halted deliveries of concentrates to DRP in March 2009.  In early August 2009, DRP was reported to have filed an application for bankruptcy protection under Peruvian laws.
 
At June 30, 2009 the amount owed to the Company by DRP was approximately $8.8 million.  While the Company continues to pursue all legal and commercial avenues to collect outstanding payments in full, the timing of such a collection does not appear imminent and there is uncertainty regarding its ultimate collectability. In recognition of these circumstances, the Company has established a doubtful debt provision for $4.4 million of the amount receivable in Q2 2009 and, in addition, reclassified the remaining
 

 
7

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)


receivable balance of $4.4 million from current assets into long term assets on its consolidated balance sheet. This reclassification reflects the Company’s current expectation that the remaining receivable balance of $4.4 million owed by DRP may not be recovered within the next twelve months, and in recognition of that expectation, the Company recorded an additional charge of $0.6 million in the second quarter of 2009 related to the negative present value impact of the expected delay in recovery of the DRP receivable.  If events or circumstances change at DRP, then a further material write-down of the remaining long-term receivable may be necessary in future periods.  The combined after tax effect on earnings in Q2 2009 of these charges related to our DRP receivable was $3.3 million.
 
Silver doré production from La Colorada, Alamo Dorado and Manantial Espejo is refined under long term agreements with fixed refining terms at five separate refineries worldwide.  The Company generally retains the risk and title to the precious metals throughout the process of refining and therefore is exposed to the risk that the refineries will not be able to perform in accordance with the refining contract and that the Company may not be able to fully recover our precious metals in such circumstances.  The Company maintains insurance coverage against the loss of precious metals at our mine sites, in-transit to refineries and whilst at the refineries.
 
The Company maintains trading facilities with several banks and bullion dealers for the purposes of transacting the Company’s trading activities. None of these facilities are subject to margin arrangements.  The Company’s trading activities can expose us to the credit risk of our counterparties to the extent that our trading positions have a positive mark-to-market value.  However, the Company minimizes this risk by ensuring there is no excessive concentration of credit risk with any single counterparty, by active credit management, and monitoring.  The Company expects to receive settlements of its zinc and lead positions totaling $5.2 million during the remainder of 2009, which are subject to the described credit risk of three large financial institutions.
 
Refined silver and gold is sold in the spot market to various bullion traders and banks.  Credit risk may arise from these activities if we are not paid for metal at the time it is delivered, as required by spot sale contracts.
 
In making allocation decisions, Management attempts to avoid unacceptable concentration of credit risk to any single counterparty.  At June 30, 2009 and December 31, 2008, the Company has no material past due trade receivables other than the DRP situation described above.  Accounts receivable on the Consolidated Balance Sheets is presented with $ NIL provision for doubtful accounts (2008 - $ NIL).
 
The Company invests its cash and short term investments with the objective of maintaining safety of principal and providing adequate liquidity to meet all current payment obligations.
 
Foreign Exchange Rate Risk:
 
The Company reports its financial statements in US dollars (“USD”); however, the Company operates in jurisdictions that utilize other currencies.  As a consequence, the financial results of the Company’s operations as reported in USD are subject to changes in the value of the USD relative to local currencies.  Since the Company’s sales are denominated in USD and a portion of the Company’s operating costs and capital spending are in local currencies, the Company is negatively impacted by strengthening local currencies relative to the USD and positively impacted by the inverse.
 
In order to mitigate this exposure, from time to time the Company has purchased Peruvian New soles (“PEN”), Mexican pesos (“MXN”) and Canadian dollars (“CAD”) to match anticipated spending.  At June 30, 2009, the Company had forward contracts to purchase $23.0 million of PEN and $12.0 million of MXN which represent substantially all planned operating expenditures in those currencies for the remainder of 2009 (Note 16).
 
 
8

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)


Liquidity risk:
 
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they come due.  The Company manages its liquidity risk by continuously monitoring forecasted and actual cash flows.  The Company has in place a rigorous planning and budgeting process to help determine the funds required to support the Company’s normal operating requirements on an ongoing basis and its expansion plans.  The Company strives to maintain sufficient liquidity to meet its short-term business requirements, taking into account its anticipated cash flows from operations, its holdings of cash and short term investments, and its committed loan facilities.
 
The Company’s commitments have contractual maturities which are summarized in the following table:
 
    PAYMENTS DUE BY PERIOD  
         
Less than
      1 - 3       4 - 5    
After
 
   
Total
   
1 year
   
years
   
years
   
5 years
 
Capital Lease Obligations
  $ 1,361       1,172       189       -       -  
Contribution Plan (1)
    7,667       2,570       4,925       172       -  
Total contractual obligations(2)
  $ 9,028       3,742       5,114       172       -  

(1)
In June 2008 the Company initiated a 4 year contractual contribution plan for key officers and management, further discussed in Note 11. Contract commitments for the plan represent remaining payments expected to be paid out and is payable in Canadian dollars ($8.9 million).
 
(2)
Amounts above do not include payments related to the following: (i) the Company’s anticipated asset retirement obligation of $58.8 million, (ii) current liabilities of $62.7 million and (iii), a pledge of $2.2 million payable by the Company over 3 years for a corporate contribution to the construction of an earth science building at a major educational institution with payment contingent on the institution achieving a specific goal of other funding obtained.  The institution has not reached its funding goal as at June 30, 2009 and therefore the Company has not yet accrued for this contribution.
 
 
Fair value of financial instruments:
 
The carrying value of cash, accounts receivable, and accounts payable and accrued liabilities, approximate their fair value due to the relatively short periods to maturity and the terms of these financial instruments.
 
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument.  These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.
 
6.
Short term investments and other investments
 
   
June 30, 2009
   
December 31, 2008
 
Available for Sale
 
Fair Value
   
Cost
   
Accumulated unrealized
holding gains (losses)
   
Fair Value
   
Cost
   
Accumulated unrealized
 holding gains (losses)
 
Short term investments
  $ 75,120     $ 77,224     $ (2,104 )   $ 3,350     $ 3,892     $ (542 )
Investments (1)
    1,161     $ 405       756       715       405       310  
    $ 76,281     $ 77,629     $ (1,348 )   $ 4,065     $ 4,297     $ (232 )

(1) 
Investments in certain equity securities are presented in other assets on the balance sheet.
 
 
9

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

 
7.
Inventories and stockpiled ore
 
Inventories consist of:
 
   
June 30, 2009
December 31, 2008
Concentrate inventory
  $ 11,153     $ 13,033  
Stockpile ore
    20,339       21,301  
Direct smelting ore
    1,462       1,570  
Doré and finished inventory
    22,224       11,479  
Materials and supplies
    29,456       26,386  
      84,634       73,769  
Less: non-current direct smelting ore (Note 9)
    (1,011 )     (1,119 )
    $ 83,623     $ 72,650  
 
8.
Mineral Property, Plant and Equipment
 
Acquisition costs of investment and non-producing properties together with costs directly related to mine development expenditures are capitalized.  Exploration expenditures on investment and non-producing properties are charged to operations in the period they are incurred.
 
Mineral property, plant and equipment consist of:
   
June 30, 2009
   
December 31, 2008
 
   
Cost
 
Accumulated
Amortization
   
Net Book
Value
   
Cost
   
Accumulated
Amortization
   
Net Book
Value
 
                                   
Huaron mine, Peru
  $ 89,851     $ (32,306 )   $ 57,545     $ 85,930     $ (30,377 )   $ 55,553  
Morococha mine, Peru
    93,339       (21,525 )     71,814       88,336       (18,335 )     70,001  
Alamo Dorado mine, Mexico
    180,707       (56,330 )     124,377       180,438       (44,404 )     136,034  
La Colorada mine, Mexico
    51,937       (26,786 )     25,151       50,984       (20,861 )     30,123  
Manantial Espejo mine, Argentina(1)
    307,251       (20,284 )     286,967       6,914       (4,861 )     2,053  
San Vicente mine, Bolivia
    103,272       (6,865 )     96,407       8,037       (4,389 )     3,648  
Other
    2,079       (1,128 )     951       1,904       (1,032 )     872  
                                      ,          
TOTAL
  $ 828,436     $ (165,224 )   $ 663,212     $ 422,543     $ (124,259 )   $ 298,284  
                         
Construction in progress:
                       
Manantial Espejo, Argentina(1)
  $ -                     $ 228,410  
San Vicente, Bolivia
    -         70,261  
TOTAL
  $ -                     $ 298,671  
                         
Non-producing properties:
                       
Morococha, Peru
  $ 19,012                     $ 19,664  
Manantial Espejo, Argentina(1)
    -                       65,856  
San Vicente, Bolivia
    -                       12,976  
Other
    1,608                       1,610  
TOTAL Non-producing properties
  $ 20,620                     $ 100,106  
 
TOTAL Mineral Property, Plant and Equipment
  $ 683,832                     $ 697,061  
 
(1) With the completion of the Manantial Espejo and San Vicente projects, balances classified in the prior periods as non-producing properties and construction in progress have been transferred in the current period to mineral property, plant and equipment.

 
10

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

 
 
9.
Other Assets
 
Other assets consist of:
 
   
June 30,
2009
December 31,
2008
Long-term refundable tax receivable
  $ 5,014     $ -  
Long-term trade receivable (Note 5)
    3,830       -  
Reclamation bonds
    128       125  
Other investments (Note 6)
    1,161       715  
Non-current direct smelting ore (Note 7)
    1,011       1,119  
    $ 11,144     $ 1,959  

 
10.
Accounts Payable and Other Current Liabilities
 
Accounts payable and other current liabilities consist of:
 
   
June 30,
2009
December 31,
2008
Trade accounts payable
  $ 17,834     $ 21,619  
Other accounts payable and trade related accruals
    14,215       14,268  
Payroll and related benefits
    9,523       9,095  
Severance accruals
    4,256       3,901  
Capital leases
    1,304       1,897  
Advances on concentrates
    2,004       1,570  
Provisions and other current liabilities
    8,716       5,937  
    $ 57,852     $ 58,287  
 
11.
Share Capital and Stock Compensation Plan
 
On February 12, 2009, Pan American closed a public offering of common shares (the “Offering”).  Pursuant to the Offering, the Company issued 6,371,000 common shares at a price of $16.25 per share, for aggregate gross proceeds of $103.5 million and total proceeds, net of underwriting fees and expenses, of $98.0 million, including the exercise in full of the underwriters’ over-allotment option.  The Company expects to use the net proceeds from the Offering to fund acquisitions, development programs on acquired mineral properties, working capital requirements, and for other general corporate purposes.
 
 
11

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts) 

 

Transactions concerning stock options and share purchase warrants are summarized as follows in Canadian dollars (“Cdn$”):
 
   
Incentive
Stock Option Plan
   
Share Purchase
Warrants
   
Total
 
   
Shares
   
Price Cdn$
   
Shares
   
Price Cdn$
   
Shares
 
As at December 31, 2007
    620,559     $ 18.52       4,010,108     $ 12.33       4,630,667  
                                         
Granted
    147,057     $ 36.66       -     $ -       147,057  
Exercised
    (129,371 )   $ 20.73       (3,969,016 )   $ 12.31       (4,098,387 )
Expired
    -     $ -       (41,092 )   $ 12.00       (41,092 )
Forfeited
    (23,605 )   $ 31.82       -     $ -       (23,605 )
As at December 31, 2008
    614,640     $ 21.88       -     $ -       614,640  
                                         
Granted
    442,008     $ 17.73       -     $ -       442,008  
Exercised
    (32,000 )   $ 14.85       -     $ -       (32,000 )
Expired
    (37,000 )   $ 24.87       -       -       (37,000 )
Forfeited
    (25,584 )   $ 21.90       -     $ -       (25,584 )
As at June 30, 2009
    962,064     $ 20.09       -     $ -       962,064  
 
During the three months ended June 30, 2009, 10,000 common shares were issued for proceeds of $0.04 million (June 30, 2008 – 8,000 shares for proceeds of $0.2 million) in connection with the exercise of options under the Stock Compensation Plan.
 
During the six months ended June 30, 2009, 32,000 common shares were issued for proceeds of $0.4 million (June 30, 2008 – 129,371 shares for proceeds of $2.6 million) in connection with the exercise of options under the Stock Compensation Plan.
 
Long Term Incentive Plan:
 
On March 11, 2009 the Company awarded 44,626 shares of common stock with a two year holding period and granted 442,008 options under this plan.  The Company used as its assumptions for calculating expense a discount rate of 1.2 per cent, weighted average volatility of 54.3 per cent, expected lives ranging from 1.5 to 3 years, and an exercise price of Cdn $17.73 per share.  The weighted average fair value of each option was determined to be Cdn $5.37.
 
For the three and six month periods ended June 30, 2009, the total stock-based compensation expense recognized in the statement of operations was $0.4 million and $1.2 million (June 30, 2008  - $0.9 million and $1.4 million), respectively.
 
 
12

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

 

Share Option Plan:
 
The following table summarizes information concerning stock options outstanding and options exercisable as at June 30, 2009.  The options agreements are in Canadian dollar (“Cdn”) amounts:
 
     
Options Outstanding
   
Options Exercisable
 
Range of Exercise
Prices
Cdn$
   
Number
Outstanding
as at June
30, 2009
   
Weighted Average
Remaining Contractual
Life (months)
   
Weighted Average
Exercise
Price Cdn$
   
Number
Exercisable
as at June 30, 2009
   
Weighted
Average
Exercise
Price Cdn$
 
$
5.00
     
155,000
     
16.50
    $
5.00
     
155,000
    $
5.00
 
$
17.73 - $22.00
     
548,373
     
47.57
    $
18.48
     
121,638
    $
21.11
 
$
26.77 - $28.40
     
126,942
     
33.57
    $
28.30
     
81,038
    $
28.24
 
$
33.00 - $36.60
     
131,749
     
42.41
    $
36.66
     
43,928
    $
35.85
 
         
962,064
     
40.01
    $
20.09
     
401,604
    $
18.03
 


Key Employee Long Term Contribution Plan:

An additional element of the Company’s compensation structure is a retention program known as the Key Employee Long Term Contribution Plan (the “Contribution Plan”).  The Contribution Plan was approved by the directors of the Company on June 2, 2008 in response to a heated labour market situation in the mining sector, and is intended to reward certain key employees of the Company over a fixed time period for remaining with the Company.
 
The Contribution Plan is a four year plan with a percentage of the bonus payable at the end of each year of the program.  The Contribution Plan design consists of three bonus levels that are commensurate with various levels of responsibility, and provides for a specified annual payment for four years starting in June 2009.  Each year, the annual contribution award will be paid in the form of either cash or shares of the Company.  The minimum aggregate value that will be paid in cash or issued in shares over the 4 year period of the Plan is CAD $11.5 million with CAD $8.9 million remaining to be paid as of June 30, 2009 as described in Note 5.  Currently any such payments will be made by way of cash.  No shares will be issued from the treasury pursuant to the Contribution Plan without the prior approval of the plan by the shareholders of the Company and any applicable securities regulatory authorities
 
 
13

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

 
 
12.
Earnings Per Share (Basic and Diluted)
 
For the three months ended June 30,
 
2009
   
2008
 
   
Income (Numerator)
   
Shares (Denominator)
   
Per-Share Amount
   
Income (Numerator)
   
Shares (Denominator)
   
Per-Share Amount
 
Net Income
  $ 10,208                 $ 21,357              
                                         
Basic EPS
  $ 10,208       87,230     $ 0.12     $ 21,357       80,786     $ 0.26  
Effect of Dilutive Securities:
                                               
Stock Options
            139                       234          
Warrants
            -                       -          
                                                 
Diluted EPS
  $ 10,208       87,369     $ 0.12     $ 21,357       81,020     $ 0.26  

For the six months ended June 30,
 
2009
   
2008
 
   
Income (Numerator)
   
Shares (Denominator)
   
Per-Share Amount
   
Income (Numerator)
   
Shares (Denominator)
   
Per-Share Amount
 
Net Income
  $ 16,818                 $ 51,514              
                                         
Basic EPS
  $ 16,818       85,694     $ 0.20     $ 51,514       79,680     $ 0.65  
Effect of Dilutive Securities:
                                               
Stock Options
            293                       242          
Warrants
            -                       1,366          
                                                 
Diluted EPS
  $ 16,818       85,986     $ 0.20     $ 51,514       81,288     $ 0.63  

There were no potentially dilutive securities excluded in the Diluted EPS calculation for the three and six month periods ended June 30, 2009 and 2008 other than out-of-money options (2009 – 258,691 and 345,331, 2008 – 135,963 and 135,963).
 
13.
Changes in Non-Cash Operating Working Capital Items
 
The following table summarizes the changes in operating working capital items:
 
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Accounts receivable
  $ (5,839 )   $ 10,446     $ (13,096 )   $ (14,153 )
Inventories
    352       (8,359 )     (6,476 ) )     (10,055 )
Prepaid expenses
    (300 )     (340 )     183       (204 )
Accounts payable and accrued liabilities
    7,560       (461 )     4,523       (926 )
Taxes payable
    (2,277 )     3,817       (10,011 )     4,494  
    $ (504 )   $ 5,103     $ (24,877 )   $ (20,844 )
 
14.
Supplemental Cash Flow Information
 
   
Three Months Ended
   
Six Month Ended
 
   
June 30
   
June 30
 
   
2009
   
2008
   
2009
   
2008
 
Common shares issued as compensation expense
  $ -     $ 326     $ 624     $ 877  
 
 
14

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)

 
 
15.
Segmented Information
           
All of the Company’s operations are within the mining sector, conducted through operations in six countries.  Due to geographic and political diversity, the Company’s mining operations are decentralized whereby Mine General Managers are responsible for achieving specified business results within a framework of global policies and standards. Country corporate offices provide support infrastructure to the mines in addressing local and country issues including financial, human resources, and exploration support. The Company has a separate budgeting process and measures the results of operations and exploration activities independently.  The Corporate office provides support to the mining and exploration activities with respect to financial, human resources, and technical support. Major products are Silver, Zinc, Lead, and Copper produced from mines located in Mexico, Peru, Argentina, and Bolivia.  Segments have been aggregated where operations in specific regions have similar products, production processes, type of customers and economic environment.
 
   
For three months ended June 30, 2009
 
   
Peru
   
Mexico
   
Argentina
   
Bolivia
   
Other
       
   
Huaron/
Pyrite
   
Morococha
   
Quiruvilca
   
Peru Office
   
Alamo Dorado
   
La Colorada
   
Manantial Espejo
   
San Vicente
   
Corporate
Office & USA
   
Total
 
Sales to external customers
  $ 16,317     $ 12,443     $ 12,659     $ -     $ 21,055     $ 13,410     $ 29,739     $ 5,769     $ -     $ 111,392  
Depreciation and amortization
  $ (1,107 )   $ (1,297 )   $ -     $ (26 )   $ (5,834 )   $ (3,075 )   $ (9,090 )   $ (1,394 )   $ (33 )   $ (21,856 )
Accretion of asset retirement obligation
  $ (151 )   $ (60 )   $ (196 )   $ -     $ (100 )   $ (81 )   $ (106 )   $ (60 )   $ -     $ (754 )
Exploration and project development
  $ -     $ (98 )   $ -     $ (128 )   $ (98 )   $ (247 )   $ (188 )   $ -     $ (1,402 )   $ (2,161 )
Interest and financing expenses
  $ (17 )   $ (22 )   $ (20 )   $ -     $ -     $ -     $ -     $ (1 )   $ (1,061 )   $ (1,121 )
Net gain (loss) on sale of assets
  $ -     $ 1     $ -     $ -     $ (1 )   $ -     $ -     $ 37     $ -     $ 37  
Investment and other (expense) income including doubtful accounts provision
  $ (268 )   $ (2,092 )   $ (3,522 )   $ 70     $ (758 )   $ (267 )   $ (2,645 )   $ (115 )   $ 4,153     $ (5,444 )
Foreign exchange gain (loss)
  $ (936 )   $ (878 )   $ 1,015     $ (14 )   $ (4,944 )   $ (65 )   $ 61     $ (18 )   $ 4,627     $ (1,152 )
Net gains (losses) on commodity and foreign currency contracts
  $ 520     $ 757     $ 239     $ -     $ -     $ -     $ -     $ -     $ 926     $ 2,442  
Income (loss) before income taxes
  $ 1,316     $ (496 )   $ 200     $ 103     $ (511 )   $ 2,974     $ 3,966     $ 633     $ 4,717     $ 12,902  
Net income for the period
  $ 369     $ (1,769 )   $ 589     $ 76     $ 102     $ 3,030     $ 1,397     $ 1,697     $ 4,717     $ 10,208  
Capital expenditures
  $ 2,023     $ 2,070     $ -     $ 83     $ 320     $ 116     $ 7,200     $ 7,811     $ 31     $ 19,654  
Segment assets
  $ 64,554     $ 113,639     $ 32,865     $ 1,715     $ 163,293     $ 51,479     $ 330,820     $ 113,087     $ 102,353     $ 973,805  
Long-lived assets
  $ 57,545     $ 90,826     $ -     $ 951     $ 124,377     $ 25,151     $ 286,967     $ 96,407     $ 1,608     $ 683,832  

 
   
For three months ended June 30, 2008
 
   
Peru
   
Mexico
   
Argentina
   
Bolivia
   
Other
       
   
Huaron/
Pyrite
   
Morococha
   
Quiruvilca
   
Peru Office
   
Alamo Dorado
   
La Colorada
   
Manantial Espejo
   
San Vicente
   
Corporate
Office & USA
   
Total
 
Sales to external customers
  $ 21,040     $ 18,428     $ 9,563     $ -     $ 35,779     $ 15,490     $ -     $ 3,779     $ -     $ 104,079  
Depreciation and amortization
  $ (1,012 )   $ (1,165 )   $ (405 )   $ (48 )   $ (7,998 )   $ (1,666 )   $ -     $ (402 )   $ (23 )   $ (12,719 )
Accretion of asset retirement obligation
  $ (144 )   $ (90 )   $ (260 )   $ -     $ (96 )   $ (81 )   $ -     $ -     $ -     $ (671 )
Exploration and project development
  $ -     $ -     $ -     $ (127 )   $ (615 )   $ -     $ (81 )   $ (2 )   $ (183 )   $ (1,008 )
Interest and financing expense
  $ (45 )   $ (52 )   $ (35 )   $ -     $ (2 )   $ -     $ -     $ (5 )   $ (16 )   $ (155 )
Net gain (loss) on sale of assets
  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ (2 )   $ (2 )
Investment and other (expense) income
  $ (112 )   $ 777     $ (98 )   $ 4     $ (22 )   $ 6     $ (121 )   $ 16     $ 764     $ 1,214  
Foreign exchange gain (loss)
  $ 12     $ (3,085 )   $ (29 )   $ 28     $ (69 )   $ 203     $ 1,114     $ 86     $ 1,711     $ (29 )
Net gains (losses) on commodity and foreign  currency contracts
  $ (1,989 )   $ (1,794 )   $ (726 )   $ -     $ -     $ -     $ -     $ -     $ 3,432     $ (1,077 )
Income (loss) before income taxes
  $ 4,972     $ 1,292     $ 1,412     $ 118     $ 14,033     $ 4,976     $ 912     $ 1,682     $ 4,411     $ 33,808  
Net income for the period
  $ 1,739     $ (360 )   $ 2,691     $ 118     $ 7,473     $ 3,325     $ 633     $ 1,327     $ 4,411     $ 21,357  
Capital expenditures
  $ 2,960     $ 4,977     $ 1,812     $ 558     $ 527     $ 4,015     $ 33,488     $ 13,461     $ 7     $ 61,805  
Segment assets
  $ 67,850     $ 102,278     $ 52,646     $ 1,831     $ 202,136     $ 57,742     $ 264,372     $ 63,347     $ 85,187     $ 897,389  
Long-lived assets
  $ 56,539     $ 81,400     $ 5,596     $ 566     $ 149,829     $ 28,962     $ 211,105     $ 48,561     $ 1,725     $ 584,283  

 
15

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts)


   
For six months ended June 30, 2009
 
   
Peru
   
Mexico
   
Argentina
   
Bolivia
   
Other
       
   
Huaron/
Pyrite
   
Morococha
   
Quiruvilca
   
Peru Office
   
Alamo Dorado
   
La Colorada
   
Manantial Espejo
   
San Vicente
   
Corporate
Office & USA
   
Total
 
Sales to external customers
  $ 28,696     $ 25,883     $ 18,695     $ -     $ 43,030     $ 20,959     $ 35,943     $ 8,592     $ -     $ 181,798  
Depreciation and amortization
  $ (2,056 )   $ (3,172 )   $ (661 )   $ (78 )   $ (12,508 )   $ (4,934 )   $ (11,483 )   $ (1,713 )   $ (66 )   $ (36,671 )
Accretion of asset retirement obligation
  $ (303 )   $ (120 )   $ (393 )   $ -     $ (199 )   $ (163 )   $ (209 )   $ (60 )   $ -     $ (1,447 )
Exploration expense
  $ -     $ (98 )   $ -     $ (239 )   $ (179 )   $ (438 )   $ (282 )   $ -     $ (1,566 )   $ (2,802 )
Interest and financing expense
  $ (41 )   $ (39 )   $ (50 )   $ -     $ -     $ -     $ -     $ (2 )   $ (1,415 )   $ (1,547 )
Net gain (loss) on sale of assets
  $ -     $ 1     $ -     $ 2     $ (6 )   $ (18 )   $ -     $ 74     $ -     $ 53  
Investment and other (expense) income including doubtful accounts provision
  $ 313     $ (2,396 )   $ (3,521 )   $ 129     $ (1,369 )   $ (278 )   $ (4,927 )   $ (114 )   $ 8,130     $ (4,033 )
Foreign exchange gain (loss)
  $ (2,141 )   $ (2,894 )   $ 3,125     $ (10 )   $ (2,718 )   $ 310     $ 695     $ (82 )   $ 3,397     $ (318 )
Net gains (losses) on commodity and foreign currency contracts
  $ 545     $ 851     $ 307     $ -     $ -     $ -     $ -     $ -     $ 1,022     $ 2,725  
Income (loss) before income taxes
  $ 2,898     $ (1,583 )   $ 1,582     $ 198     $ 5,891     $ 3,497     $ 2,727     $ 1,908     $ 4,744     $ 21,862  
Net income for the period
  $ 1,065     $ (2,596 )   $ 2,125     $ 181     $ 4,343     $ 2,948     $ 395     $ 3,613     $ 4,744     $ 16,818  
Capital expenditures
  $ 3,922     $ 4,329     $ -     $ 193     $ 346     $ 983     $ 10,686     $ 17,740     $ 107     $ 38,306  
Segment assets
  $ 64,554     $ 113,639     $ 32,865     $ 1,715     $ 163,293     $ 51,479     $ 330,820     $ 113,087     $ 102,353     $ 973,805  
Long-lived assets
  $ 57,545     $ 90,826     $ -     $ 951     $ 124,377     $ 25,151     $ 286,967     $ 96,407     $ 1,608     $ 683,832  

   
For six months ended June 30, 2008
 
   
Peru
   
Mexico
   
Argentina
   
Bolivia
   
Other
       
   
Huaron/
Pyrite
   
Morococha
   
Quiruvilca
   
Peru Office
   
Alamo Dorado
   
La Colorada
   
Manantial Espejo
   
San Vicente
   
Corporate
Office & USA
   
Total
 
Sales to external customers
  $ 46,043     $ 44,784     $ 21,670     $ -     $ 61,109     $ 34,773     $ -     $ 4,450     $ -     $ 212,829  
Depreciation and amortization
  $ (1,700 )   $ (2,364 )   $ (707 )   $ (74 )   $ (13,619 )   $ (3,570 )   $ -     $ (502 )   $ (47 )   $ (22,583 )
Accretion of asset retirement obligation
  $ (287 )   $ (180 )   $ (522 )   $ -     $ (191 )   $ (163 )   $ -     $ -     $ -     $ (1,343 )
Exploration expense
  $ -     $ -     $ -     $ (236 )   $ (957 )   $ -     $ (89 )   $ (3 )   $ (437 )   $ (1,722 )
Interest and financing expense
  $ (86 )   $ (118 )   $ (84 )   $ -     $ (55 )   $ -     $ -     $ (5 )   $ (270 )   $ (618 )
Net gain (loss) on sale of assets
  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ 1,098     $ 1,098  
Investment and other (expense) income
  $ (362 )   $ 1,047     $ (278 )   $ 53     $ 17     $ 36     $ (90 )   $ 18     $ 1,036     $ 1,477  
Foreign exchange gain (loss)
  $ (498 )   $ (3,318 )   $ (388 )   $ (21 )   $ (220 )   $ 210     $ 962     $ 150     $ 921     $ (2,202 )
Net gains (losses) on commodity and foreign  currency contracts
  $ (238 )   $ (381 )   $ 64     $ -     $ -     $ -     $ -     $ -     $ 1,032     $ 477  
Income (loss) before income taxes
  $ 17,856     $ 12,422     $ 5,794     $ 201     $ 23,502     $ 13,270     $ 783     $ 1,402     $ 3,232     $ 78,462  
Net income for the period
  $ 10,223     $ 8,111     $ 5,711     $ 195     $ 13,239     $ 9,288     $ 504     $ 1,011     $ 3,232     $ 51,514  
Capital expenditures
  $ 5,071     $ 8,236     $ 2,953     $ 922     $ 875     $ 7,167     $ 60,013     $ 20,064     $ 17     $ 105,318  
Segment assets
  $ 67,850     $ 102,278     $ 52,646     $ 1,831     $ 202,136     $ 57,742     $ 264,372     $ 63,347     $ 85,187     $ 897,389  
Long-lived assets
  $ 56,539     $ 81,400     $ 5,596     $ 566     $ 149,829     $ 28,962     $ 211,105     $ 48,561     $ 1,725     $ 584,283  
 
                                 
     
Three months ended 
     
Six months ended 
 
     
June 30, 
     
June 30, 
 
     
2009 
     
2008 
     
2009 
     
2008 
 
Product Revenue
                               
   Silver doré
  $ 53,560     $ 43,044     $ 86,542     $ 76,370  
   Zinc concentrate
    12,635       8,215       19,026       21,825  
   Lead concentrate
    20,938       24,121       33,294       53,517  
   Copper concentrate
    25,501       29,532       44,639       61,999  
   Silver pyrites
    384       648       646       1,420  
   Royalties
    (1,626 )     (1,481 )     (2,349 )     (2,302 )
Total
  $ 111,392     $ 104,079     $ 181,798     $ 212,829  


 
16

 
Pan American Silver Corp.
Notes to Unaudited Interim Consolidated Financial Statements
As at June 30, 2009 and December 31, 2008 and for the three and six month periods ended June 30, 2009 and 2008
(Tabular amounts are in thousands of U.S. dollars except for number of options and per share amounts) 


 
16.
Commodity and Foreign Currency Contracts
 
From time to time, the Company mitigates the price risk associated with its base metal production by committing some of its forecasted production under forward sales or option contracts.  The total mark-to- market gain on the Company’s zinc and lead program of $5.2 million remaining as of June 30, 2009, is due to settle monthly during 2009.
 
Approximately one-third of the Company’s operating and capital expenditures are denominated in local currencies other than the US dollar.  These expenditures are exposed to fluctuations in US dollar exchange rates relative to the local currencies.  From time to time, the Company mitigates part of this currency exposure by accumulating local currencies or by entering into contracts designed to fix or limit the Company’s exposure to changes in the value of local currencies relative to US dollars.  In anticipation of operating expenditures in Peruvian nuevo sol (“PEN”) and Mexican pesos (“MXN”), at June 30, 2009 the Company had entered into foreign currency contracts with an aggregated nominal value of $23.0 million for PEN and $12.0 million for MXN settling between July and December 2009 at an average PEN/US$ exchange rate of 2.88 and an average MXN/US$ exchange rate of 11.48.  At June 30, 2009, the mark-to-market value of the Company’s local currencies positions was an unrealized loss of $4.0 million.  In addition, Pan American was holding cash and short-term investment balances equivalent to $0.3 million in PEN, $8.3 million in MXN, and $13.9 million in CAD as at June 30, 2009.
 
17.
Joint Venture with Orko Silver Corp.
 
On April 14, 2009, Pan American and Orko Silver Corp. (“Orko”) announced that they have reached an agreement outlining the terms under which they may jointly develop La Preciosa silver project in the state of Durango, Mexico.
 
Pan American has agreed to spend a minimum of $5.0 million in the first 12 months of the development program to maintain its interest in the Joint Venture, of which a minimum of $2.5 million will be spent to continue to explore the highly prospective land package that Orko is bringing to the joint venture.  In order to maintain its interest in the joint venture, Pan American has agreed to conduct resource definition drilling, acquire necessary surface rights, obtain permits, and ultimately prepare and deliver a feasibility study over the next 36 months.
 
The Company’s accounting treatment of the interest in the Orko joint venture is being evaluated while the final structure of the joint venture is due to be finalized during the third quarter of 2009 as per the agreement.  Until such time as an economic analysis is completed and proven and probable reserves are established, costs incurred through the joint venture company will be expensed.  For the three and six months ended June 30, 2009, the total expense recognized arising from the Orko joint venture is $NIL and $0.7 million.
 
 
17